Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.72% first-year return on $143k initial cash invested.
-2.72%
Cash On Cash
5.69%
Cap Rate
0.96
DSCR
$4,800
Rent
-$325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,800 income − $5,125 expenses = $325 out of pocket
Investment Breakdown
|
Purchase Price
$597k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,966
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,800
Total Expenses
$5,125
Mortgage P&I
62%
$2,960
Property Taxes
7%
$318
Home Insurance
4%
$215
HOA
0%
$0
Property Management
12%
$576
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$528